|
|
2018/Q4
(gru 18) |
2019/Q4
(gru 19) |
2020/Q4
(gru 20) |
2021/Q3
(wrz 21) |
2021/Q4
(gru 21) |
2022/Q1
(mar 22) |
2022/Q2
(cze 22) |
2022/Q3
(wrz 22) |
2022/Q4
(gru 22) |
2023/Q1
(mar 23) |
2023/Q2
(cze 23) |
2023/Q3
(wrz 23) |
2023/Q4
(gru 23) |
2024/Q1
(mar 24) |
2024/Q2
(cze 24) |
2024/Q3
(wrz 24) |
|
| Kurs | 54,90 | 54,90 | 54,90 | 54,90 | 54,90 | 54,90 | 54,90 | 54,90 | 54,90 | 54,90 | 54,90 | 54,90 | 54,90 | 54,90 | 54,90 | 54,90 | |
| Liczba akcji | 68 563 080 | 67 073 370 | 66 973 370 | 66 973 370 | 68 104 250 | 68 104 250 | 68 104 250 | 68 265 026 | 68 265 026 | 68 265 026 | 68 265 026 | 68 265 026 | 68 265 026 | 68 265 026 | 68 265 026 | 68 265 026 | |
| Wartość księgowa na akcję | -0,34 | 0,83 r/r +341.90% | 1,54 r/r +85.86% | 3,06 | 3,66 r/r +137.43% k/k +19.63% | 4,60 k/k +25.65% | 3,35 k/k -27.11% | 4,50 r/r +47.27% k/k +34.41% | 4,62 r/r +26.29% k/k +2.58% | 5,38 r/r +17.02% k/k +16.43% | 4,29 r/r +28.04% k/k -20.24% | 5,42 r/r +20.44% k/k +26.42% | 5,32 r/r +15.15% k/k -1.92% | 6,14 r/r +14.13% k/k +15.40% | 4,79 r/r +11.68% k/k -21.95% | 5,72 r/r +5.39% k/k +19.30% | |
| Cena / Wartość księgowa | | 66,22~sektor 2,11 | 35,63~sektor 1,63 r/r -46.19%~sektor -22.62% | 17,95~sektor 2,73 | 15,01~sektor 2,38 r/r -57.88%~sektor +45.70% k/k -16.41%~sektor -12.81% | 11,94~sektor 2,15 k/k -20.42%~sektor -9.72% | 16,39~sektor 1,95 k/k +37.19%~sektor -9.31% | 12,19~sektor 1,83 r/r -32.10%~sektor -33.07% k/k -25.60%~sektor -6.25% | 11,88~sektor 1,85 r/r -20.82%~sektor -22.45% k/k -2.52%~sektor +1.03% | 10,21~sektor 1,98 r/r -14.54%~sektor -7.88% k/k -14.11%~sektor +7.24% | 12,80~sektor 1,70 r/r -21.90%~sektor -12.93% k/k +25.38%~sektor -14.28% | 10,12~sektor 1,59 r/r -16.97%~sektor -13.01% k/k -20.90%~sektor -6.32% | 10,32~sektor 1,54 r/r -13.15%~sektor -16.39% k/k +1.96%~sektor -2.90% | 8,94~sektor 1,59 r/r -12.38%~sektor -19.48% k/k -13.35%~sektor +3.27% | 11,46~sektor 1,66 r/r -10.46%~sektor -2.29% k/k +28.12%~sektor +4.02% | 9,60~sektor 1,39 r/r -5.12%~sektor -12.80% k/k -16.18%~sektor -16.41% | |
| Wartość księgowa Grahama na akcję | -1,98 | -1,10 r/r +44.70% | -0,27 r/r +74.92% | 0,08 | 0,32 r/r +216.92% k/k +310.47% | 1,08 k/k +234.57% | -8,64 k/k -903.38% | -7,62 r/r -9828.99% k/k +11.82% | -7,17 r/r -2329.68% k/k +5.93% | -6,41 r/r -696.36% k/k +10.51% | -7,02 r/r +18.79% k/k -9.40% | -6,21 r/r +18.51% k/k +11.51% | -5,73 r/r +20.00% k/k +7.64% | -5,14 r/r +19.81% k/k +10.31% | -6,15 r/r +12.34% k/k -19.58% | -5,13 r/r +17.30% k/k +16.52% | |
| Cena / Wartość księgowa Grahama | | | | 701,15~sektor 7,04 | 170,84~sektor 4,55 k/k -75.63%~sektor -35.30% | 51,06~sektor 10,27 k/k -70.11%~sektor +125.51% | | | | | | | | | | | |
| Przychody ze sprzedaży na akcję | 4,77 | 5,48 r/r +14.80% | 4,47 r/r -18.43% | 6,40 | 6,98 r/r +56.10% k/k +9.04% | 7,58 k/k +8.67% | 7,90 k/k +4.16% | 8,72 r/r +36.24% k/k +10.38% | 8,91 r/r +27.78% k/k +2.27% | 9,55 r/r +25.95% k/k +7.11% | 10,22 r/r +29.47% k/k +7.08% | 10,19 r/r +16.92% k/k -0.33% | 10,61 r/r +19.04% k/k +4.13% | 10,77 r/r +12.77% k/k +1.47% | 10,90 r/r +6.63% k/k +1.26% | 11,08 r/r +8.68% k/k +1.59% | |
| Cena / Przychody ze sprzedaży | 11,50~sektor 0,79 | 10,02~sektor 1,12 r/r -12.89%~sektor +42.04% | 12,28~sektor 1,19 r/r +22.60%~sektor +5.80% | 8,58~sektor 1,12 | 7,87~sektor 1,19 r/r -35.94%~sektor -0.13% k/k -8.29%~sektor +6.36% | 7,24~sektor 1,15 k/k -7.98%~sektor -3.22% | 6,95~sektor 1,09 k/k -4.00%~sektor -5.43% | 6,30~sektor 1,04 r/r -26.60%~sektor -7.09% k/k -9.40%~sektor -4.56% | 6,16~sektor 1,03 r/r -21.74%~sektor -13.52% k/k -2.22%~sektor -1.00% | 5,75~sektor 1,07 r/r -20.60%~sektor -6.54% k/k -6.64%~sektor +4.60% | 5,37~sektor 1,01 r/r -22.76%~sektor -7.00% k/k -6.61%~sektor -5.90% | 5,39~sektor 0,87 r/r -14.47%~sektor -15.93% k/k +0.33%~sektor -13.72% | 5,17~sektor 0,73 r/r -15.99%~sektor -28.61% k/k -3.96%~sektor -15.94% | 5,10~sektor 0,66 r/r -11.32%~sektor -38.58% k/k -1.45%~sektor -10.02% | 5,04~sektor 0,63 r/r -6.22%~sektor -37.30% k/k -1.24%~sektor -3.94% | 4,96~sektor 0,95 r/r -7.99%~sektor +8.55% k/k -1.56%~sektor +49.38% | |
| Zysk na akcję | 1,72 | 1,91 r/r +11.52% | 1,60 r/r -16.57% | 3,65 | 3,74 r/r +134.24% k/k +2.45% | 4,03 k/k +7.77% | 2,92 k/k -27.56% | 2,88 r/r -20.98% k/k -1.20% | 2,48 r/r -33.80% k/k -14.17% | 2,44 r/r -39.44% k/k -1.41% | 2,59 r/r -11.38% k/k +6.01% | 2,55 r/r -11.46% k/k -1.29% | 2,71 r/r +9.48% k/k +6.13% | 2,79 r/r +14.25% k/k +2.88% | 2,56 r/r -1.02% k/k -8.16% | 2,77 r/r +8.50% k/k +8.20% | |
| Cena / Zysk | 31,99~sektor 13,31 | 28,69~sektor 17,67 r/r -10.33%~sektor +32.77% | 34,39~sektor 32,09 r/r +19.86%~sektor +81.66% | 15,04~sektor 14,33 | 14,68~sektor 11,92 r/r -57.31%~sektor -62.86% k/k -2.39%~sektor -16.81% | 13,62~sektor 8,06 k/k -7.21%~sektor -32.39% | 18,80~sektor 14,53 k/k +38.05%~sektor +80.35% | 19,03~sektor 11,44 r/r +26.55%~sektor -20.16% k/k +1.22%~sektor -21.28% | 22,17~sektor 13,14 r/r +51.05%~sektor +10.26% k/k +16.50%~sektor +14.88% | 22,49~sektor 16,12 r/r +65.13%~sektor +100.08% k/k +1.44%~sektor +22.69% | 21,22~sektor 16,54 r/r +12.84%~sektor +13.86% k/k -5.67%~sektor +2.63% | 21,50~sektor 18,22 r/r +12.94%~sektor +59.34% k/k +1.31%~sektor +10.16% | 20,25~sektor 11,49 r/r -8.66%~sektor -12.55% k/k -5.77%~sektor -36.95% | 19,69~sektor 11,34 r/r -12.47%~sektor -29.66% k/k -2.80%~sektor -1.31% | 21,44~sektor 12,95 r/r +1.03%~sektor -21.72% k/k +8.88%~sektor +14.21% | 19,81~sektor 15,67 r/r -7.83%~sektor -14.00% k/k -7.58%~sektor +21.03% | |
| Zysk operacyjny na akcję | 1,85 | 2,38 r/r +28.63% | 2,03 r/r -14.74% | 3,19 | 3,34 r/r +64.37% k/k +4.77% | 3,71 k/k +11.06% | 3,74 k/k +0.80% | 3,84 r/r +20.53% k/k +2.75% | 3,70 r/r +10.75% k/k -3.73% | 3,81 r/r +2.76% k/k +3.05% | 3,93 r/r +5.04% k/k +3.04% | 3,89 r/r +1.27% k/k -0.93% | 4,13 r/r +11.58% k/k +6.06% | 4,11 r/r +7.80% k/k -0.43% | 4,15 r/r +5.69% k/k +1.02% | 4,29 r/r +10.16% k/k +3.26% | |
| Cena / Zysk operacyjny | 29,63~sektor 10,13 | 23,03~sektor 11,73 r/r -22.26%~sektor +15.79% | 27,01~sektor 15,55 r/r +17.29%~sektor +32.61% | 17,22~sektor 13,69 | 16,43~sektor 14,54 r/r -39.16%~sektor -6.50% k/k -4.56%~sektor +6.20% | 14,80~sektor 13,53 k/k -9.96%~sektor -6.93% | 14,68~sektor 13,41 k/k -0.80%~sektor -0.90% | 14,29~sektor 12,71 r/r -17.03%~sektor -7.17% k/k -2.68%~sektor -5.22% | 14,84~sektor 10,92 r/r -9.70%~sektor -24.89% k/k +3.88%~sektor -14.07% | 14,40~sektor 9,53 r/r -2.69%~sektor -29.61% k/k -2.96%~sektor -12.78% | 13,97~sektor 11,52 r/r -4.80%~sektor -14.08% k/k -2.95%~sektor +20.95% | 14,11~sektor 11,18 r/r -1.26%~sektor -12.07% k/k +0.94%~sektor -3.00% | 13,30~sektor 8,53 r/r -10.38%~sektor -21.89% k/k -5.72%~sektor -23.67% | 13,36~sektor 8,43 r/r -7.24%~sektor -11.55% k/k +0.44%~sektor -1.23% | 13,22~sektor 9,70 r/r -5.38%~sektor -15.77% k/k -1.01%~sektor +15.18% | 12,80~sektor 11,99 r/r -9.23%~sektor +7.30% k/k -3.16%~sektor +23.57% | |
| Enterprise Value na akcję | 55,55 | 54,62 r/r -1.68% | 53,80 r/r -1.51% | 53,32 | 52,77 r/r -1.91% k/k -1.04% | 51,96 k/k -1.54% | 58,13 k/k +11.87% | 59,78 r/r +12.11% k/k +2.84% | 58,96 r/r +11.72% k/k -1.38% | 57,58 r/r +10.82% k/k -2.33% | 56,83 r/r -2.23% k/k -1.30% | 57,25 r/r -4.24% k/k +0.73% | 56,85 r/r -3.57% k/k -0.69% | 55,92 r/r -2.88% k/k -1.63% | 55,28 r/r -2.73% k/k -1.14% | 56,49 r/r -1.32% k/k +2.19% | |
| EV / Przychody ze sprzedaży | 11,64~sektor 1,22 | 9,97~sektor 1,34 r/r -14.36%~sektor +10.22% | 12,04~sektor 1,57 r/r +20.76%~sektor +17.14% | 8,33~sektor 1,26 | 7,56~sektor 1,36 r/r -37.16%~sektor -13.61% k/k -9.24%~sektor +8.08% | 6,85~sektor 1,23 k/k -9.39%~sektor -9.19% | 7,36~sektor 1,29 k/k +7.40%~sektor +4.81% | 6,86~sektor 1,07 r/r -17.71%~sektor -14.60% k/k -6.83%~sektor -16.98% | 6,61~sektor 1,31 r/r -12.57%~sektor -3.60% k/k -3.58%~sektor +21.99% | 6,03~sektor 1,18 r/r -12.01%~sektor -4.18% k/k -8.82%~sektor -9.73% | 5,56~sektor 1,26 r/r -24.49%~sektor -2.23% k/k -7.82%~sektor +6.94% | 5,62~sektor 1,01 r/r -18.09%~sektor -5.34% k/k +1.06%~sektor -19.62% | 5,36~sektor 0,89 r/r -18.99%~sektor -31.58% k/k -4.63%~sektor -11.83% | 5,19~sektor 0,92 r/r -13.87%~sektor -22.48% k/k -3.06%~sektor +2.28% | 5,07~sektor 0,91 r/r -8.78%~sektor -27.77% k/k -2.37%~sektor -0.36% | 5,10~sektor 1,05 r/r -9.20%~sektor +3.60% k/k +0.59%~sektor +15.30% | |
| EV / EBIT | 29,98~sektor 6,65 | 22,91~sektor 2,34 r/r -23.57%~sektor -64.73% | 26,47~sektor 6,77 r/r +15.52%~sektor +188.58% | 16,72~sektor 8,15 | 15,80~sektor 5,26 r/r -40.32%~sektor -22.21% k/k -5.55%~sektor -35.44% | 14,00~sektor 5,77 k/k -11.35%~sektor +9.69% | 15,54~sektor 8,38 k/k +10.98%~sektor +45.25% | 15,56~sektor 8,28 r/r -6.99%~sektor +1.57% k/k +0.08%~sektor -1.26% | 15,94~sektor 5,81 r/r +0.88%~sektor +10.33% k/k +2.44%~sektor -29.87% | 15,10~sektor 3,23 r/r +7.84%~sektor -43.98% k/k -5.23%~sektor -44.30% | 14,47~sektor 6,24 r/r -6.92%~sektor -25.55% k/k -4.21%~sektor +93.05% | 14,71~sektor 8,52 r/r -5.44%~sektor +2.88% k/k +1.68%~sektor +36.45% | 13,77~sektor 8,54 r/r -13.58%~sektor +47.15% k/k -6.37%~sektor +0.31% | 13,61~sektor 8,69 r/r -9.91%~sektor +168.81% k/k -1.20%~sektor +1.74% | 13,31~sektor 9,98 r/r -7.96%~sektor +59.81% k/k -2.14%~sektor +14.77% | 13,18~sektor 13,18 r/r -10.42%~sektor +54.69% k/k -1.04%~sektor +32.07% | |
| EV / EBITDA | 27,81~sektor 6,59 | 21,44~sektor 4,15 r/r -22.91%~sektor -36.98% | 24,41~sektor 8,52 r/r +13.88%~sektor +105.17% | 15,86~sektor 7,53 | 15,00~sektor 6,39 r/r -38.55%~sektor -24.98% k/k -5.39%~sektor -15.16% | 13,36~sektor 6,28 k/k -10.97%~sektor -1.74% | 14,82~sektor 5,01 k/k +10.99%~sektor -20.19% | 14,58~sektor 4,92 r/r -8.06%~sektor -34.64% k/k -1.65%~sektor -1.76% | 15,00~sektor 4,16 r/r -0.04%~sektor -34.82% k/k +2.87%~sektor -15.39% | 14,12~sektor 4,02 r/r +5.68%~sektor -35.99% k/k -5.88%~sektor -3.51% | 13,15~sektor 3,68 r/r -11.29%~sektor -26.59% k/k -6.83%~sektor -8.46% | 13,34~sektor 3,92 r/r -8.53%~sektor -20.37% k/k +1.40%~sektor +6.56% | 12,27~sektor 3,49 r/r -18.17%~sektor -16.25% k/k -7.97%~sektor -11.01% | 12,01~sektor 4,16 r/r -14.94%~sektor +3.55% k/k -2.17%~sektor +19.30% | 11,89~sektor 6,08 r/r -9.60%~sektor +65.17% k/k -0.98%~sektor +46.01% | 11,81~sektor 8,78 r/r -11.43%~sektor +124.00% k/k -0.66%~sektor +44.51% | |
* Zaznaczając tę opcję uwzględniany jest jedynie aktualny kurs akcji. W przeciwnym wypadku przy obliczaniu wskaźników uwzględniany jest kurs akcji z dnia daty bilansowej raportu finansowego.
Wskaźniki obliczane są na podstawie urocznionych wartości RZiS i PP z 4 ostatnich raportów kwartalnych.
Wartości dla sektora obliczane są w oparciu o medianę.
